Semi Detached
BD11
4 beds
2 baths
Plot 6, Spring Meadow, Drighlington BD11
Yorkshire and The Humber, England · BD11
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£30,376
↗ 25%After 5 Years
Change In Property Value
£101,185
↗ 27%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,372 | £24,738 | £25,356 | £25,990 | £26,770 | £127,225 |
| Total Expenses | £17,815 | £17,863 | £17,936 | £18,010 | £18,099 | £89,724 |
| Profit Before Tax | £6,557 | £6,874 | £7,420 | £7,980 | £8,671 | £37,501 |
| Profit After Tax | £5,311 | £5,568 | £6,010 | £6,463 | £7,023 | £30,376 |
| Change In Property Value | £13,125 | £13,584 | £22,094 | £25,428 | £26,954 | £101,185 |
| Net Return | £18,436 | £19,152 | £28,104 | £31,892 | £33,977 | £131,561 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 28% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change